Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.64% first-year return on $62,352 initial cash invested.
-1.64%
Cash On Cash
6.2%
Cap Rate
0.99
DSCR
$1,844
Rent
-$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,844 income − $1,929 expenses = $85 out of pocket
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,352
Downpayment
20%
$42,240
Closing costs
1%
$2,112
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,844
Total Expenses
$1,929
Mortgage P&I
60%
$1,102
Property Taxes
7%
$126
Home Insurance
4%
$74
HOA
0%
$0
Property Management
12%
$221
CapEx
4%
$74
Vacancy
3%
$55
Maintenance
4%
$74
Other
11%
$203